[AIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.07%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,380 125,509 123,520 118,827 126,472 133,123 131,156 1.12%
PBT 10,681 1 -833 -474 650 6,149 3,764 100.05%
Tax -1,751 -2,111 -2,720 -6,991 -8,009 -10,353 -15,287 -76.32%
NP 8,930 -2,110 -3,553 -7,465 -7,359 -4,204 -11,523 -
-
NP to SH 8,517 -2,156 -3,583 -7,534 -7,539 -4,804 -12,294 -
-
Tax Rate 16.39% 211,100.00% - - 1,232.15% 168.37% 406.14% -
Total Cost 124,450 127,619 127,073 126,292 133,831 137,327 142,679 -8.68%
-
Net Worth 116,355 111,134 107,278 106,118 107,903 116,551 96,559 13.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,355 111,134 107,278 106,118 107,903 116,551 96,559 13.20%
NOSH 173,664 173,647 173,030 173,963 174,037 159,659 146,302 12.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.70% -1.68% -2.88% -6.28% -5.82% -3.16% -8.79% -
ROE 7.32% -1.94% -3.34% -7.10% -6.99% -4.12% -12.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.80 72.28 71.39 68.31 72.67 83.38 89.65 -9.77%
EPS 4.90 -1.24 -2.07 -4.33 -4.33 -3.01 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.61 0.62 0.73 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 173,963
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.33 76.53 75.32 72.46 77.12 81.17 79.97 1.12%
EPS 5.19 -1.31 -2.18 -4.59 -4.60 -2.93 -7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.6776 0.6541 0.6471 0.6579 0.7107 0.5888 13.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.40 0.39 0.38 0.48 0.49 0.58 -
P/RPS 0.62 0.55 0.55 0.56 0.66 0.59 0.65 -3.09%
P/EPS 9.79 -32.22 -18.83 -8.77 -11.08 -16.28 -6.90 -
EY 10.22 -3.10 -5.31 -11.40 -9.02 -6.14 -14.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.63 0.62 0.77 0.67 0.88 -12.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 10/11/08 26/08/08 -
Price 0.66 0.41 0.38 0.44 0.42 0.50 0.46 -
P/RPS 0.86 0.57 0.53 0.64 0.58 0.60 0.51 41.53%
P/EPS 13.46 -33.02 -18.35 -10.16 -9.70 -16.62 -5.47 -
EY 7.43 -3.03 -5.45 -9.84 -10.31 -6.02 -18.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.64 0.61 0.72 0.68 0.68 0.70 25.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment